DDM Analysis: FIBIH.TA

Valuation Snapshot

Stable Growth	$1,189.31 - $4,506.50	$2,003.37
Multi-Stage	$761.86 - $832.15	$796.36
Blended Fair Value	$1,399.86
Current Price	$251.40
Upside	456.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.49%	33.21%	13.40	10.77	12.81	7.31	1.55	5.50	4.77	4.15	2.68	1.69
YoY Growth	-	-	24.35%	-15.86%	75.29%	370.91%	-71.79%	15.38%	14.97%	54.74%	58.33%	122.22%
Dividend Yield	-	-	6.86%	6.43%	9.52%	4.73%	1.48%	5.47%	4.66%	4.58%	3.60%	3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,450.00
(-) Cash Dividends Paid (M)	600.00
(=) Cash Retained (M)	850.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	290.00	181.25	108.75
Cash Retained (M)	850.00	850.00	850.00
(-) Cash Required (M)	-290.00	-181.25	-108.75
(=) Excess Retained (M)	560.00	668.75	741.25
(/) Shares Outstanding (M)	35.45	35.45	35.45
(=) Excess Retained per Share	15.80	18.86	20.91
LTM Dividend per Share	16.92	16.92	16.92
(+) Excess Retained per Share	15.80	18.86	20.91
(=) Adjusted Dividend	32.72	35.79	37.83
WACC / Discount Rate	8.40%	8.40%	8.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,189.31	$2,003.37	$4,506.50
Upside / Downside	373.07%	696.88%	1,692.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,450.00	1,544.25	1,644.63	1,751.53	1,865.38	1,986.63	2,046.22
Payout Ratio	41.38%	51.10%	60.83%	70.55%	80.28%	90.00%	92.50%
Projected Dividends (M)	600.00	789.17	1,000.39	1,235.73	1,497.45	1,787.96	1,892.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.40%	8.40%	8.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	721.16	728.00	734.83
Year 2 PV (M)	835.40	851.31	867.38
Year 3 PV (M)	943.01	970.08	997.66
Year 4 PV (M)	1,044.25	1,084.41	1,125.72
Year 5 PV (M)	1,139.40	1,194.44	1,251.58
PV of Terminal Value (M)	22,326.55	23,404.93	24,524.58
Equity Value (M)	27,009.77	28,233.16	29,501.74
Shares Outstanding (M)	35.45	35.45	35.45
Fair Value	$761.86	$796.36	$832.15
Upside / Downside	203.04%	216.77%	231.00%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

F.I.B.I. Holdings Ltd (FIBIH.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener